6899.HK WACC - Weighted Average Cost of Capital

The WACC of Ourgame International Holdings Ltd (6899.HK) is 7.4%.

The Cost of Equity of Ourgame International Holdings Ltd (6899.HK) is 7.50%.

The Cost of Debt of Ourgame International Holdings Ltd (6899.HK) is 7.00%.

	Range	Selected
Cost of equity	5.80% - 9.20%	7.50%
Tax rate	-% - 0.10%	0.05%
Cost of debt	7.00% - 7.00%	7.00%
WACC	6.1% - 8.7%	7.4%

WACC

6899.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.5	0.77

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.80%	9.20%

Tax rate	-%	0.10%
Debt/Equity ratio	0.31	0.31
Cost of debt	7.00%	7.00%

After-tax WACC	6.1%	8.7%


Selected WACC	7.4%

6899.HK's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for 6899.HK:

cost_of_equity (7.50%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.5) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.